Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.39% first-year return on $285k initial cash invested.
-24.39%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$2,947
Rent
-$5,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$272k
Closing costs
1%
$13,595
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,947
Total Expenses
$8,749
Mortgage P&I
222%
$6,528
Property Taxes
33%
$966
Home Insurance
17%
$489
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0